[GENTING] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[GENTING] GENTING BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 57.07%
YoY- -20.52%
Quarter Report
Latest QR
Upcoming QR
GENTING's Result
GENTING's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,123,184 4,237,069 3,082,195 1,997,770 981,055 3,534,686 2,609,772 -42.96%
PBT 471,488 1,562,231 1,199,837 686,182 398,333 1,559,516 1,199,251 -46.30%
Tax -248,534 -848,420 -636,619 -378,957 -202,737 -802,992 -614,157 -45.25%
NP 222,954 713,811 563,218 307,225 195,596 756,524 585,094 -47.40%
-
NP to SH 222,954 713,811 563,218 307,225 195,596 756,524 585,094 -47.40%
-
Tax Rate 52.71% 54.31% 53.06% 55.23% 50.90% 51.49% 51.21% -
Total Cost 900,230 3,523,258 2,518,977 1,690,545 785,459 2,778,162 2,024,678 -41.71%
-
Net Worth 7,269,779 7,043,724 6,888,784 6,669,924 6,620,822 6,423,491 6,295,834 10.05%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 151,440 49,306 49,302 - 144,387 49,296 -
Div Payout % - 21.22% 8.75% 16.05% - 19.09% 8.43% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 7,269,779 7,043,724 6,888,784 6,669,924 6,620,822 6,423,491 6,295,834 10.05%
NOSH 704,436 704,372 704,374 704,321 704,342 704,330 704,232 0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 19.85% 16.85% 18.27% 15.38% 19.94% 21.40% 22.42% -
ROE 3.07% 10.13% 8.18% 4.61% 2.95% 11.78% 9.29% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 159.44 601.54 437.58 283.64 139.29 501.85 370.58 -42.97%
EPS 31.65 101.34 79.96 43.62 27.77 107.41 83.07 -47.41%
DPS 0.00 21.50 7.00 7.00 0.00 20.50 7.00 -
NAPS 10.32 10.00 9.78 9.47 9.40 9.12 8.94 10.03%
Adjusted Per Share Value based on latest NOSH - 704,283
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 28.97 109.29 79.50 51.53 25.31 91.17 67.32 -42.97%
EPS 5.75 18.41 14.53 7.92 5.05 19.51 15.09 -47.40%
DPS 0.00 3.91 1.27 1.27 0.00 3.72 1.27 -
NAPS 1.8752 1.8168 1.7769 1.7204 1.7078 1.6569 1.6239 10.05%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.38 3.32 3.00 3.00 2.58 2.68 2.60 -
P/RPS 2.12 0.55 0.69 1.06 1.85 0.53 0.70 109.18%
P/EPS 10.68 3.28 3.75 6.88 9.29 2.50 3.13 126.47%
EY 9.36 30.52 26.65 14.54 10.76 40.08 31.95 -55.85%
DY 0.00 6.48 2.33 2.33 0.00 7.65 2.69 -
P/NAPS 0.33 0.33 0.31 0.32 0.27 0.29 0.29 8.98%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 20/11/03 27/08/03 28/05/03 28/02/03 27/11/02 -
Price 2.90 3.88 3.48 3.06 2.68 2.80 2.60 -
P/RPS 1.82 0.65 0.80 1.08 1.92 0.56 0.70 88.97%
P/EPS 9.16 3.83 4.35 7.02 9.65 2.61 3.13 104.46%
EY 10.91 26.12 22.98 14.25 10.36 38.36 31.95 -51.11%
DY 0.00 5.54 2.01 2.29 0.00 7.32 2.69 -
P/NAPS 0.28 0.39 0.36 0.32 0.29 0.31 0.29 -2.31%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment